[MERCURY] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -0.15%
YoY- 4.15%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 70,838 55,666 46,316 47,711 49,191 50,281 50,195 5.90%
PBT 6,515 9,574 7,144 8,652 8,797 9,963 9,739 -6.47%
Tax 2,156 -2,914 -2,013 -2,128 -2,533 -2,394 -2,485 -
NP 8,671 6,660 5,131 6,524 6,264 7,569 7,254 3.01%
-
NP to SH 6,570 5,571 5,131 6,524 6,264 7,569 7,254 -1.63%
-
Tax Rate -33.09% 30.44% 28.18% 24.60% 28.79% 24.03% 25.52% -
Total Cost 62,167 49,006 41,185 41,187 42,927 42,712 42,941 6.35%
-
Net Worth 60,674 40,203 55,591 54,784 51,473 48,444 39,400 7.45%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 24 - 40 32 32 - - -
Div Payout % 0.37% - 0.78% 0.49% 0.51% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 60,674 40,203 55,591 54,784 51,473 48,444 39,400 7.45%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 39,400 0.32%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.24% 11.96% 11.08% 13.67% 12.73% 15.05% 14.45% -
ROE 10.83% 13.86% 9.23% 11.91% 12.17% 15.62% 18.41% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 176.29 138.46 115.27 118.74 122.42 125.07 127.40 5.55%
EPS 16.35 13.86 12.77 16.24 15.59 18.83 18.41 -1.95%
DPS 0.06 0.00 0.10 0.08 0.08 0.00 0.00 -
NAPS 1.51 1.00 1.3835 1.3634 1.281 1.205 1.00 7.10%
Adjusted Per Share Value based on latest NOSH - 40,182
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 110.17 86.57 72.03 74.20 76.50 78.20 78.06 5.90%
EPS 10.22 8.66 7.98 10.15 9.74 11.77 11.28 -1.62%
DPS 0.04 0.00 0.06 0.05 0.05 0.00 0.00 -
NAPS 0.9436 0.6252 0.8646 0.852 0.8005 0.7534 0.6127 7.45%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.27 1.21 1.23 1.27 1.05 0.83 0.80 -
P/RPS 0.72 0.87 1.07 1.07 0.86 0.66 0.63 2.24%
P/EPS 7.77 8.73 9.63 7.82 6.74 4.41 4.35 10.14%
EY 12.87 11.45 10.38 12.78 14.85 22.68 23.01 -9.22%
DY 0.05 0.00 0.08 0.06 0.08 0.00 0.00 -
P/NAPS 0.84 1.21 0.89 0.93 0.82 0.69 0.80 0.81%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 26/02/15 24/02/14 25/02/13 24/02/12 24/02/11 -
Price 1.40 1.45 1.55 1.35 1.05 0.91 0.75 -
P/RPS 0.79 1.05 1.34 1.14 0.86 0.73 0.59 4.98%
P/EPS 8.56 10.46 12.14 8.31 6.74 4.83 4.07 13.17%
EY 11.68 9.56 8.24 12.03 14.85 20.69 24.55 -11.63%
DY 0.04 0.00 0.06 0.06 0.08 0.00 0.00 -
P/NAPS 0.93 1.45 1.12 0.99 0.82 0.76 0.75 3.64%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment